[MAYU] QoQ Cumulative Quarter Result on 31-Jul-2003 [#2]

Announcement Date
25-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 159.25%
YoY- 2.0%
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 89,940 273,869 205,822 127,981 62,602 238,843 176,842 -36.31%
PBT 2,597 6,890 6,853 4,425 1,700 6,745 6,605 -46.36%
Tax -585 -1,086 -635 -347 -246 -943 -555 3.57%
NP 2,012 5,804 6,218 4,078 1,454 5,802 6,050 -52.03%
-
NP to SH 2,012 5,804 6,218 4,078 1,573 5,802 6,497 -54.25%
-
Tax Rate 22.53% 15.76% 9.27% 7.84% 14.47% 13.98% 8.40% -
Total Cost 87,928 268,065 199,604 123,903 61,148 233,041 170,792 -35.79%
-
Net Worth 78,927 69,149 69,392 67,237 69,779 63,390 68,513 9.90%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 78,927 69,149 69,392 67,237 69,779 63,390 68,513 9.90%
NOSH 64,694 56,679 54,639 54,664 59,135 54,647 59,063 6.26%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 2.24% 2.12% 3.02% 3.19% 2.32% 2.43% 3.42% -
ROE 2.55% 8.39% 8.96% 6.07% 2.25% 9.15% 9.48% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 139.02 483.19 376.69 234.12 105.86 437.06 299.41 -40.06%
EPS 3.11 10.24 11.38 7.46 2.66 10.62 11.00 -56.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.27 1.23 1.18 1.16 1.16 3.42%
Adjusted Per Share Value based on latest NOSH - 54,666
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 18.64 56.76 42.66 26.53 12.97 49.50 36.65 -36.31%
EPS 0.42 1.20 1.29 0.85 0.33 1.20 1.35 -54.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1636 0.1433 0.1438 0.1394 0.1446 0.1314 0.142 9.90%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 8.10 9.65 9.20 8.90 7.10 7.20 7.35 -
P/RPS 5.83 2.00 2.44 3.80 6.71 1.65 2.45 78.33%
P/EPS 260.45 94.24 80.84 119.30 266.92 67.81 66.82 147.87%
EY 0.38 1.06 1.24 0.84 0.37 1.47 1.50 -59.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.64 7.91 7.24 7.24 6.02 6.21 6.34 3.13%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 28/04/04 18/12/03 25/09/03 30/06/03 28/03/03 26/12/02 -
Price 6.55 8.10 8.35 8.35 8.10 6.75 6.80 -
P/RPS 4.71 1.68 2.22 3.57 7.65 1.54 2.27 62.75%
P/EPS 210.61 79.10 73.37 111.93 304.51 63.58 61.82 126.58%
EY 0.47 1.26 1.36 0.89 0.33 1.57 1.62 -56.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.37 6.64 6.57 6.79 6.86 5.82 5.86 -5.66%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment